2018 Q3 Form 10-Q Financial Statement
#000143774918020820 Filed on November 14, 2018
Income Statement
Concept | 2018 Q3 | 2017 Q3 | 2016 Q4 |
---|---|---|---|
Revenue | $4.369M | $1.195M | $3.790M |
YoY Change | 265.61% | -10.55% | 200.79% |
Cost Of Revenue | $3.237M | $1.664M | $1.290M |
YoY Change | 94.53% | 32.8% | 65.38% |
Gross Profit | $1.132M | -$469.0K | $2.500M |
YoY Change | -341.36% | -665.06% | 420.83% |
Gross Profit Margin | 25.91% | -39.25% | 65.96% |
Selling, General & Admin | $2.580M | $2.320M | |
YoY Change | 17.27% | 20.21% | |
% of Gross Profit | 92.8% | ||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $60.00K | $50.00K | $40.00K |
YoY Change | 20.0% | 25.0% | 33.33% |
% of Gross Profit | 5.3% | 1.6% | |
Operating Expenses | $5.179M | $4.286M | $2.360M |
YoY Change | 20.84% | 22.95% | 21.03% |
Operating Profit | -$4.047M | -$3.091M | $140.0K |
YoY Change | 30.93% | 43.77% | -109.52% |
Interest Expense | $241.0K | $1.000K | -$660.0K |
YoY Change | 24000.0% | -99.97% | -133.0% |
% of Operating Profit | -471.43% | ||
Other Income/Expense, Net | $10.00K | $1.440M | |
YoY Change | -99.31% | 87.01% | |
Pretax Income | -$4.353M | -$3.078M | -$1.510M |
YoY Change | 41.42% | -58.47% | -236.04% |
Income Tax | $2.000K | $0.00 | |
% Of Pretax Income | |||
Net Earnings | -$4.353M | -$3.080M | -$1.510M |
YoY Change | 41.33% | -58.45% | -237.27% |
Net Earnings / Revenue | -99.63% | -257.74% | -39.84% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$273.2K | -$193.8K | -$164.0K |
COMMON SHARES | |||
Basic Shares Outstanding | 15.92M | 15.89M | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2018 Q3 | 2017 Q3 | 2016 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $4.900M | $6.900M | $900.0K |
YoY Change | -28.99% | 283.33% | 0.0% |
Cash & Equivalents | $4.855M | $6.926M | $851.0K |
Short-Term Investments | |||
Other Short-Term Assets | $600.0K | $300.0K | $400.0K |
YoY Change | 100.0% | 0.0% | -33.33% |
Inventory | |||
Prepaid Expenses | |||
Receivables | $2.400M | $700.0K | $1.052M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $7.874M | $7.942M | $2.323M |
YoY Change | -0.86% | 161.51% | 11.63% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $314.0K | $553.0K | $410.0K |
YoY Change | -43.22% | 24.27% | -0.49% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $291.0K | $371.0K | $371.0K |
YoY Change | -21.56% | 0.0% | -4.13% |
Total Long-Term Assets | $605.0K | $924.0K | $781.0K |
YoY Change | -34.52% | 13.24% | -2.25% |
TOTAL ASSETS | |||
Total Short-Term Assets | $7.874M | $7.942M | $2.323M |
Total Long-Term Assets | $605.0K | $924.0K | $781.0K |
Total Assets | $8.479M | $8.866M | $3.104M |
YoY Change | -4.36% | 130.11% | 7.78% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $441.0K | $806.0K | $870.0K |
YoY Change | -45.29% | -1.47% | 15.54% |
Accrued Expenses | $3.200M | $1.500M | $2.700M |
YoY Change | 113.33% | -37.5% | 12.5% |
Deferred Revenue | $5.031M | ||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $9.800M |
YoY Change | -100.0% | ||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $8.650M | $5.466M | $22.98M |
YoY Change | 58.25% | -77.05% | 376.6% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $7.415M | $0.00 | $0.00 |
YoY Change | -100.0% | ||
Other Long-Term Liabilities | $100.0K | $100.0K | $5.400M |
YoY Change | 0.0% | -97.83% | 74.19% |
Total Long-Term Liabilities | $7.415M | $100.0K | $5.400M |
YoY Change | 7315.0% | -97.83% | -20.59% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $8.650M | $5.466M | $22.98M |
Total Long-Term Liabilities | $7.415M | $100.0K | $5.400M |
Total Liabilities | $16.19M | $5.562M | $28.43M |
YoY Change | 191.06% | -80.44% | 145.02% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$304.2M | -$290.6M | -$279.7M |
YoY Change | 4.67% | 4.47% | 6.85% |
Common Stock | $2.000K | $2.000K | $1.000K |
YoY Change | 0.0% | -66.67% | -83.33% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$7.706M | $3.304M | $898.0K |
YoY Change | |||
Total Liabilities & Shareholders Equity | $8.479M | $8.866M | $3.104M |
YoY Change | -4.36% | 130.11% | 7.78% |
Cashflow Statement
Concept | 2018 Q3 | 2017 Q3 | 2016 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$4.353M | -$3.080M | -$1.510M |
YoY Change | 41.33% | -58.45% | -237.27% |
Depreciation, Depletion And Amortization | $60.00K | $50.00K | $40.00K |
YoY Change | 20.0% | 25.0% | 33.33% |
Cash From Operating Activities | -$3.230M | -$2.140M | -$1.280M |
YoY Change | 50.93% | 42.67% | -1.54% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $0.00 | -$140.0K | -$10.00K |
YoY Change | -100.0% | 100.0% | -88.89% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $0.00 | |
YoY Change | -100.0% | ||
Cash From Investing Activities | $0.00 | -$140.0K | $0.00 |
YoY Change | -100.0% | 75.0% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 2.480M | -10.00K | 290.0K |
YoY Change | -24900.0% | -100.3% | -85.43% |
NET CHANGE | |||
Cash From Operating Activities | -3.230M | -2.140M | -1.280M |
Cash From Investing Activities | 0.000 | -140.0K | 0.000 |
Cash From Financing Activities | 2.480M | -10.00K | 290.0K |
Net Change In Cash | -750.0K | -2.290M | -990.0K |
YoY Change | -67.25% | -228.65% | -243.48% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$3.230M | -$2.140M | -$1.280M |
Capital Expenditures | $0.00 | -$140.0K | -$10.00K |
Free Cash Flow | -$3.230M | -$2.000M | -$1.270M |
YoY Change | 61.5% | 39.86% | 4.96% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
cats |
Adjustments To Additional Paid In Capital Warrants Issued In Connection With Ar Facility
AdjustmentsToAdditionalPaidInCapitalWarrantsIssuedInConnectionWithARFacility
|
64000 | ||
CY2018Q3 | cats |
Class Or Warrant Or Right Exercised During The Period
ClassOrWarrantOrRightExercisedDuringThePeriod
|
250002 | |
CY2018Q3 | cats |
Gain Loss On Conversion Of Debt
GainLossOnConversionOfDebt
|
||
CY2017Q3 | cats |
Gain Loss On Conversion Of Debt
GainLossOnConversionOfDebt
|
||
cats |
Gain Loss On Conversion Of Debt
GainLossOnConversionOfDebt
|
|||
cats |
Gain Loss On Conversion Of Debt
GainLossOnConversionOfDebt
|
-1356000 | ||
CY2018Q3 | cats |
Gain Loss On Issuance Of Common Stock
GainLossOnIssuanceOfCommonStock
|
||
CY2017Q3 | cats |
Gain Loss On Issuance Of Common Stock
GainLossOnIssuanceOfCommonStock
|
||
cats |
Gain Loss On Issuance Of Common Stock
GainLossOnIssuanceOfCommonStock
|
|||
cats |
Gain Loss On Issuance Of Common Stock
GainLossOnIssuanceOfCommonStock
|
-145000 | ||
CY2018Q3 | cats |
Revenue Percentage
RevenuePercentage
|
1 | |
cats |
Revenue Percentage
RevenuePercentage
|
1 | ||
CY2018Q3 | cats |
Stock Issued During Period Shares Exercise Of Warrants
StockIssuedDuringPeriodSharesExerciseOfWarrants
|
174015 | |
cats |
Stock Issued For Conversion Of Debt And Accrued Interest
StockIssuedForConversionOfDebtAndAccruedInterest
|
|||
cats |
Stock Issued For Conversion Of Debt And Accrued Interest
StockIssuedForConversionOfDebtAndAccruedInterest
|
7163000 | ||
cats |
Stock Issued For Settlement Of Deferred Compensation To Officer
StockIssuedForSettlementOfDeferredCompensationToOfficer
|
|||
cats |
Stock Issued For Settlement Of Deferred Compensation To Officer
StockIssuedForSettlementOfDeferredCompensationToOfficer
|
1122000 | ||
CY2018Q3 | cats |
Warrant Liabilities Noncurrent
WarrantLiabilitiesNoncurrent
|
124000 | |
CY2017Q4 | cats |
Warrant Liabilities Noncurrent
WarrantLiabilitiesNoncurrent
|
30000 | |
cats |
Warrants Issued In Connection With Ar Facitlity
WarrantsIssuedInConnectionWithARFacitlity
|
64000 | ||
cats |
Warrants Issued In Connection With Ar Facitlity
WarrantsIssuedInConnectionWithARFacitlity
|
|||
CY2018Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
441000 | |
CY2017Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
980000 | |
CY2018Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1747000 | |
CY2017Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1542000 | |
CY2018Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
296506000 | |
CY2017Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
294220000 | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
2024000 | ||
us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
86000 | ||
CY2018Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
0 | |
CY2017Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
476000 | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
95000 | ||
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
3335000 | ||
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
3641785 | ||
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1795246 | ||
CY2018Q3 | us-gaap |
Assets
Assets
|
8479000 | |
CY2017Q4 | us-gaap |
Assets
Assets
|
6604000 | |
CY2018Q3 | us-gaap |
Assets Current
AssetsCurrent
|
7874000 | |
CY2017Q4 | us-gaap |
Assets Current
AssetsCurrent
|
5656000 | |
CY2018Q3 | us-gaap |
Assets Fair Value Disclosure
AssetsFairValueDisclosure
|
71000 | |
CY2018Q3 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
||
CY2017Q4 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
2000 | |
CY2017Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4779000 | |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
851000 | |
dei |
Entity Small Business
EntitySmallBusiness
|
true | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
6075000 | ||
CY2018Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4855000 | |
CY2017Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
6926000 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
76000 | ||
CY2018Q3 | us-gaap |
Cash Uninsured Amount
CashUninsuredAmount
|
4400000 | |
CY2018Q3 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
1795246 | |
CY2017Q3 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
2011528 | |
CY2018Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2017Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2018Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | |
CY2017Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | |
CY2018Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
16087186 | |
CY2017Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
15889171 | |
CY2018Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
16087186 | |
CY2017Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
15889171 | |
CY2018Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
2000 | |
CY2017Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
2000 | |
CY2017Q4 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
2914000 | |
CY2018Q1 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
1037000 | |
CY2018Q3 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
5031000 | |
CY2018Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
3237000 | |
CY2017Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1664000 | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
8465000 | ||
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
4361000 | ||
CY2017Q4 | us-gaap |
Cumulative Effect Of New Accounting Principle In Period Of Adoption
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption
|
1877000 | |
CY2018Q3 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
535000 | |
CY2017Q4 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
0 | |
CY2018Q3 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
||
CY2017Q4 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
25000 | |
CY2018Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
59000 | |
CY2017Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
47000 | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
229000 | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
131000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
229000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
131000 | ||
CY2018Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.27 | |
CY2017Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.06 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.80 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.30 | ||
CY2018Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
1205000 | |
CY2017Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
1177000 | |
CY2018Q3 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
65000 | |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
94000 | ||
CY2017Q3 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
2000 | |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
-1767000 | ||
CY2018Q3 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
||
CY2017Q3 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
||
us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
|||
us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
132000 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-69000 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
|||
CY2018Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
5120000 | |
CY2017Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2575000 | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
13298000 | ||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
8144000 | ||
CY2018Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-4353000 | |
CY2017Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-3078000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-12771000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-10920000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | ||
CY2018Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
||
CY2017Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
2000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
4000 | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
|||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
40000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
949000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
85000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
1880000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-36000 | ||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
3994000 | ||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
1655000 | ||
us-gaap |
Increase Decrease In Other Deferred Liability
IncreaseDecreaseInOtherDeferredLiability
|
-67000 | ||
us-gaap |
Increase Decrease In Other Deferred Liability
IncreaseDecreaseInOtherDeferredLiability
|
-60000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-3000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-113000 | ||
CY2018Q3 | us-gaap |
Interest Expense
InterestExpense
|
241000 | |
CY2017Q3 | us-gaap |
Interest Expense
InterestExpense
|
1000 | |
us-gaap |
Interest Expense
InterestExpense
|
278000 | ||
us-gaap |
Interest Expense
InterestExpense
|
3408000 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
|||
us-gaap |
Interest Paid Net
InterestPaidNet
|
|||
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
112000 | ||
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
181000 | ||
CY2018Q3 | us-gaap |
Liabilities
Liabilities
|
16189000 | |
CY2017Q4 | us-gaap |
Liabilities
Liabilities
|
5706000 | |
CY2018Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
8479000 | |
CY2017Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6604000 | |
CY2018Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
8650000 | |
CY2017Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
5649000 | |
CY2018Q3 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
124000 | |
CY2018Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
7415000 | |
CY2017Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
7139000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
11697000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
|||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-274000 | ||
CY2017Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
4286000 | |
us-gaap |
Operating Expenses
OperatingExpenses
|
21992000 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
12636000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-5348000 | ||
CY2018Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-4353000 | |
CY2017Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3080000 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-12771000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-10924000 | ||
CY2018Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
8416000 | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-7063000 | ||
CY2018Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-4047000 | |
CY2017Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-3091000 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-12439000 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-7954000 | ||
CY2018Q3 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
1973000 | |
CY2017Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
578000 | |
CY2018Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
291000 | |
CY2017Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
336000 | |
CY2018Q3 | us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
||
CY2017Q3 | us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
16000 | |
us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
40000 | ||
us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
44000 | ||
us-gaap |
Payment Of Financing And Stock Issuance Costs
PaymentOfFinancingAndStockIssuanceCosts
|
|||
us-gaap |
Payment Of Financing And Stock Issuance Costs
PaymentOfFinancingAndStockIssuanceCosts
|
1667000 | ||
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
336000 | ||
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
|||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
|||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
274000 | ||
CY2018Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2017Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2018Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
50000000 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
50000000 | |
CY2018Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2018Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2018Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2017Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2018Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
628000 | |
CY2017Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
366000 | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
|||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
16458000 | ||
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
7500000 | ||
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
|||
us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
|||
us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
1300000 | ||
CY2018Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
314000 | |
CY2017Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
612000 | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
|||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
307000 | ||
CY2018Q3 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
2391000 | |
CY2017Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
511000 | |
us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
|||
us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
4363000 | ||
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
25000 | ||
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
31000 | ||
CY2017Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-293324000 | |
CY2018Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-291447000 | |
CY2018Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-304218000 | |
CY2018Q3 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
4369000 | |
CY2017Q3 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
1195000 | |
us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
9553000 | ||
us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
4682000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
2024000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
191000 | ||
CY2018Q3 | us-gaap |
Stock Issued During Period Shares Issued For Services
StockIssuedDuringPeriodSharesIssuedForServices
|
0 | |
us-gaap |
Stock Issued During Period Shares Issued For Services
StockIssuedDuringPeriodSharesIssuedForServices
|
24000 | ||
CY2017Q3 | us-gaap |
Stock Issued During Period Shares Issued For Services
StockIssuedDuringPeriodSharesIssuedForServices
|
0 | |
us-gaap |
Stock Issued During Period Shares Issued For Services
StockIssuedDuringPeriodSharesIssuedForServices
|
28985 | ||
us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
112000 | ||
CY2018Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-7710000 | |
CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
898000 | |
CY2017Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest Adjusted Balance1
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterestAdjustedBalance1
|
2775000 | |
CY2018Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
15917000 | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
47638000 | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
15909000 | ||
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
36181000 |